Flat
SE9
1 bed
1 bath
Johnson Court, Meadowside, London SE9
London, England · SE9
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£10,171
↗ 9%After 5 Years
Change In Property Value
£46,347
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,656 | £16,906 | £17,159 | £17,588 | £18,028 | £86,338 |
| Total Expenses | £14,605 | £14,680 | £14,746 | £14,831 | £14,918 | £73,781 |
| Profit Before Tax | £2,051 | £2,226 | £2,413 | £2,757 | £3,110 | £12,557 |
| Profit After Tax | £1,661 | £1,803 | £1,955 | £2,233 | £2,519 | £10,171 |
| Change In Property Value | £3 | £6,800 | £12,138 | £16,152 | £11,253 | £46,347 |
| Net Return | £1,665 | £8,603 | £14,093 | £18,386 | £13,772 | £56,518 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change